[LINGUI] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
15-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -78.41%
YoY- -86.67%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,692,087 1,793,807 1,585,860 1,223,781 1,483,607 1,504,234 1,476,902 2.29%
PBT 1,833 114,130 150,410 33,825 -46,645 161,389 176,192 -53.24%
Tax 13,335 -361 -18,522 -6,299 5,985 8,412 -21,127 -
NP 15,168 113,769 131,888 27,526 -40,660 169,801 155,065 -32.09%
-
NP to SH 15,168 113,769 131,888 27,526 -40,660 169,801 155,065 -32.09%
-
Tax Rate -727.50% 0.32% 12.31% 18.62% - -5.21% 11.99% -
Total Cost 1,676,919 1,680,038 1,453,972 1,196,255 1,524,267 1,334,433 1,321,837 4.04%
-
Net Worth 1,666,823 1,662,867 1,537,002 1,314,782 1,483,555 1,709,190 1,543,629 1.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,595 13,203 6,555 6,621 13,072 39,562 13,189 -10.89%
Div Payout % 43.48% 11.61% 4.97% 24.06% 0.00% 23.30% 8.51% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,666,823 1,662,867 1,537,002 1,314,782 1,483,555 1,709,190 1,543,629 1.28%
NOSH 658,823 659,868 659,657 657,391 659,357 659,919 659,670 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.90% 6.34% 8.32% 2.25% -2.74% 11.29% 10.50% -
ROE 0.91% 6.84% 8.58% 2.09% -2.74% 9.93% 10.05% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 256.83 271.84 240.41 186.16 225.01 227.94 223.88 2.31%
EPS 2.30 17.24 19.99 4.19 -6.17 25.73 23.51 -32.09%
DPS 1.00 2.00 1.00 1.00 2.00 6.00 2.00 -10.90%
NAPS 2.53 2.52 2.33 2.00 2.25 2.59 2.34 1.30%
Adjusted Per Share Value based on latest NOSH - 658,823
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 256.83 272.27 240.71 185.75 225.19 228.32 224.17 2.29%
EPS 2.30 17.27 20.02 4.18 -6.17 25.77 23.54 -32.10%
DPS 1.00 2.00 1.00 1.01 1.98 6.01 2.00 -10.90%
NAPS 2.53 2.524 2.3329 1.9957 2.2518 2.5943 2.343 1.28%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.60 1.29 1.29 1.00 0.60 1.65 1.96 -
P/RPS 0.62 0.47 0.54 0.54 0.27 0.72 0.88 -5.66%
P/EPS 69.50 7.48 6.45 23.88 -9.73 6.41 8.34 42.34%
EY 1.44 13.37 15.50 4.19 -10.28 15.59 11.99 -29.73%
DY 0.62 1.55 0.78 1.00 3.33 3.64 1.02 -7.95%
P/NAPS 0.63 0.51 0.55 0.50 0.27 0.64 0.84 -4.67%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 15/02/13 17/02/12 18/02/11 10/02/10 19/02/09 31/01/08 29/01/07 -
Price 1.62 1.49 1.38 1.03 0.61 1.45 2.89 -
P/RPS 0.63 0.55 0.57 0.55 0.27 0.64 1.29 -11.24%
P/EPS 70.36 8.64 6.90 24.60 -9.89 5.64 12.29 33.71%
EY 1.42 11.57 14.49 4.07 -10.11 17.75 8.13 -25.21%
DY 0.62 1.34 0.72 0.97 3.28 4.14 0.69 -1.76%
P/NAPS 0.64 0.59 0.59 0.52 0.27 0.56 1.24 -10.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment